Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.50  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,380.50
963.87
416.63
288,744.37
2
1,380.50
962.48
418.02
288,326.35
3
1,380.50
961.09
419.41
287,906.94
4
1,380.50
959.69
420.81
287,486.13
5
1,380.50
958.29
422.21
287,063.92
6
1,380.50
956.88
423.62
286,640.30
7
1,380.50
955.47
425.03
286,215.26
8
1,380.50
954.05
426.45
285,788.81
9
1,380.50
952.63
427.87
285,360.94
10
1,380.50
951.20
429.30
284,931.65
11
1,380.50
949.77
430.73
284,500.92
12
1,380.50
948.34
432.16
284,068.76
13
1,380.50
946.90
433.60
283,635.15
14
1,380.50
945.45
435.05
283,200.10
15
1,380.50
944.00
436.50
282,763.60
16
1,380.50
942.55
437.95
282,325.65
17
1,380.50
941.09
439.41
281,886.23
18
1,380.50
939.62
440.88
281,445.35
19
1,380.50
938.15
442.35
281,003.00
20
1,380.50
936.68
443.82
280,559.18
21
1,380.50
935.20
445.30
280,113.88
22
1,380.50
933.71
446.79
279,667.09
23
1,380.50
932.22
448.28
279,218.82
24
1,380.50
930.73
449.77
278,769.04
25
1,380.50
929.23
451.27
278,317.77
26
1,380.50
927.73
452.77
277,865.00
27
1,380.50
926.22
454.28
277,410.72
28
1,380.50
924.70
455.80
276,954.92
29
1,380.50
923.18
457.32
276,497.60
30
1,380.50
921.66
458.84
276,038.76
31
1,380.50
920.13
460.37
275,578.39
32
1,380.50
918.59
461.91
275,116.49
33
1,380.50
917.05
463.45
274,653.04
34
1,380.50
915.51
464.99
274,188.05
35
1,380.50
913.96
466.54
273,721.51
36
1,380.50
912.41
468.09
273,253.42
37
1,380.50
910.84
469.66
272,783.76
38
1,380.50
909.28
471.22
272,312.54
39
1,380.50
907.71
472.79
271,839.75
40
1,380.50
906.13
474.37
271,365.38
41
1,380.50
904.55
475.95
270,889.43
42
1,380.50
902.96
477.54
270,411.90
43
1,380.50
901.37
479.13
269,932.77
44
1,380.50
899.78
480.72
269,452.05
45
1,380.50
898.17
482.33
268,969.72
46
1,380.50
896.57
483.93
268,485.78
47
1,380.50
894.95
485.55
268,000.24
48
1,380.50
893.33
487.17
267,513.07
49
1,380.50
891.71
488.79
267,024.28
50
1,380.50
890.08
490.42
266,533.86
51
1,380.50
888.45
492.05
266,041.81
52
1,380.50
886.81
493.69
265,548.11
53
1,380.50
885.16
495.34
265,052.78
54
1,380.50
883.51
496.99
264,555.78
55
1,380.50
881.85
498.65
264,057.14
56
1,380.50
880.19
500.31
263,556.83
57
1,380.50
878.52
501.98
263,054.85
58
1,380.50
876.85
503.65
262,551.20
59
1,380.50
875.17
505.33
262,045.87
60
1,380.50
873.49
507.01
261,538.86
61
1,380.50
871.80
508.70
261,030.15
62
1,380.50
870.10
510.40
260,519.75
63
1,380.50
868.40
512.10
260,007.65
64
1,380.50
866.69
513.81
259,493.84
65
1,380.50
864.98
515.52
258,978.32
66
1,380.50
863.26
517.24
258,461.09
67
1,380.50
861.54
518.96
257,942.12
68
1,380.50
859.81
520.69
257,421.43
69
1,380.50
858.07
522.43
256,899.00
70
1,380.50
856.33
524.17
256,374.83
71
1,380.50
854.58
525.92
255,848.91
72
1,380.50
852.83
527.67
255,321.24
73
1,380.50
851.07
529.43
254,791.81
74
1,380.50
849.31
531.19
254,260.62
75
1,380.50
847.54
532.96
253,727.66
76
1,380.50
845.76
534.74
253,192.91
77
1,380.50
843.98
536.52
252,656.39
78
1,380.50
842.19
538.31
252,118.08
79
1,380.50
840.39
540.11
251,577.97
80
1,380.50
838.59
541.91
251,036.07
81
1,380.50
836.79
543.71
250,492.35
82
1,380.50
834.97
545.53
249,946.83
83
1,380.50
833.16
547.34
249,399.48
84
1,380.50
831.33
549.17
248,850.31
85
1,380.50
829.50
551.00
248,299.32
86
1,380.50
827.66
552.84
247,746.48
87
1,380.50
825.82
554.68
247,191.80
88
1,380.50
823.97
556.53
246,635.27
89
1,380.50
822.12
558.38
246,076.89
90
1,380.50
820.26
560.24
245,516.65
91
1,380.50
818.39
562.11
244,954.54
92
1,380.50
816.52
563.98
244,390.55
93
1,380.50
814.64
565.86
243,824.69
94
1,380.50
812.75
567.75
243,256.94
95
1,380.50
810.86
569.64
242,687.29
96
1,380.50
808.96
571.54
242,115.75
97
1,380.50
807.05
573.45
241,542.30
98
1,380.50
805.14
575.36
240,966.94
99
1,380.50
803.22
577.28
240,389.67
100
1,380.50
801.30
579.20
239,810.47
101
1,380.50
799.37
581.13
239,229.33
102
1,380.50
797.43
583.07
238,646.27
103
1,380.50
795.49
585.01
238,061.25
104
1,380.50
793.54
586.96
237,474.29
105
1,380.50
791.58
588.92
236,885.37
106
1,380.50
789.62
590.88
236,294.49
107
1,380.50
787.65
592.85
235,701.64
108
1,380.50
785.67
594.83
235,106.81
109
1,380.50
783.69
596.81
234,510.00
110
1,380.50
781.70
598.80
233,911.20
111
1,380.50
779.70
600.80
233,310.40
112
1,380.50
777.70
602.80
232,707.60
113
1,380.50
775.69
604.81
232,102.80
114
1,380.50
773.68
606.82
231,495.97
115
1,380.50
771.65
608.85
230,887.13
116
1,380.50
769.62
610.88
230,276.25
117
1,380.50
767.59
612.91
229,663.34
118
1,380.50
765.54
614.96
229,048.38
119
1,380.50
763.49
617.01
228,431.38
120
1,380.50
761.44
619.06
227,812.31
121
1,380.50
759.37
621.13
227,191.19
122
1,380.50
757.30
623.20
226,567.99
123
1,380.50
755.23
625.27
225,942.72
124
1,380.50
753.14
627.36
225,315.36
125
1,380.50
751.05
629.45
224,685.91
126
1,380.50
748.95
631.55
224,054.37
127
1,380.50
746.85
633.65
223,420.71
128
1,380.50
744.74
635.76
222,784.95
129
1,380.50
742.62
637.88
222,147.07
130
1,380.50
740.49
640.01
221,507.06
131
1,380.50
738.36
642.14
220,864.91
132
1,380.50
736.22
644.28
220,220.63
133
1,380.50
734.07
646.43
219,574.20
134
1,380.50
731.91
648.59
218,925.61
135
1,380.50
729.75
650.75
218,274.86
136
1,380.50
727.58
652.92
217,621.95
137
1,380.50
725.41
655.09
216,966.85
138
1,380.50
723.22
657.28
216,309.58
139
1,380.50
721.03
659.47
215,650.11
140
1,380.50
718.83
661.67
214,988.44
141
1,380.50
716.63
663.87
214,324.57
142
1,380.50
714.42
666.08
213,658.49
143
1,380.50
712.19
668.31
212,990.18
144
1,380.50
709.97
670.53
212,319.65
145
1,380.50
707.73
672.77
211,646.88
146
1,380.50
705.49
675.01
210,971.87
147
1,380.50
703.24
677.26
210,294.61
148
1,380.50
700.98
679.52
209,615.09
149
1,380.50
698.72
681.78
208,933.31
150
1,380.50
696.44
684.06
208,249.25
151
1,380.50
694.16
686.34
207,562.92
152
1,380.50
691.88
688.62
206,874.29
153
1,380.50
689.58
690.92
206,183.37
154
1,380.50
687.28
693.22
205,490.15
155
1,380.50
684.97
695.53
204,794.62
156
1,380.50
682.65
697.85
204,096.77
157
1,380.50
680.32
700.18
203,396.59
158
1,380.50
677.99
702.51
202,694.08
159
1,380.50
675.65
704.85
201,989.23
160
1,380.50
673.30
707.20
201,282.02
161
1,380.50
670.94
709.56
200,572.46
162
1,380.50
668.57
711.93
199,860.54
163
1,380.50
666.20
714.30
199,146.24
164
1,380.50
663.82
716.68
198,429.56
165
1,380.50
661.43
719.07
197,710.49
166
1,380.50
659.03
721.47
196,989.03
167
1,380.50
656.63
723.87
196,265.16
168
1,380.50
654.22
726.28
195,538.87
169
1,380.50
651.80
728.70
194,810.17
170
1,380.50
649.37
731.13
194,079.04
171
1,380.50
646.93
733.57
193,345.47
172
1,380.50
644.48
736.02
192,609.45
173
1,380.50
642.03
738.47
191,870.98
174
1,380.50
639.57
740.93
191,130.05
175
1,380.50
637.10
743.40
190,386.65
176
1,380.50
634.62
745.88
189,640.78
177
1,380.50
632.14
748.36
188,892.41
178
1,380.50
629.64
750.86
188,141.55
179
1,380.50
627.14
753.36
187,388.19
180
1,380.50
624.63
755.87
186,632.32
181
1,380.50
622.11
758.39
185,873.93
182
1,380.50
619.58
760.92
185,113.01
183
1,380.50
617.04
763.46
184,349.55
184
1,380.50
614.50
766.00
183,583.55
185
1,380.50
611.95
768.55
182,814.99
186
1,380.50
609.38
771.12
182,043.88
187
1,380.50
606.81
773.69
181,270.19
188
1,380.50
604.23
776.27
180,493.92
189
1,380.50
601.65
778.85
179,715.07
190
1,380.50
599.05
781.45
178,933.62
191
1,380.50
596.45
784.05
178,149.57
192
1,380.50
593.83
786.67
177,362.90
193
1,380.50
591.21
789.29
176,573.61
194
1,380.50
588.58
791.92
175,781.69
195
1,380.50
585.94
794.56
174,987.13
196
1,380.50
583.29
797.21
174,189.92
197
1,380.50
580.63
799.87
173,390.05
198
1,380.50
577.97
802.53
172,587.52
199
1,380.50
575.29
805.21
171,782.31
200
1,380.50
572.61
807.89
170,974.42
201
1,380.50
569.91
810.59
170,163.83
202
1,380.50
567.21
813.29
169,350.54
203
1,380.50
564.50
816.00
168,534.54
204
1,380.50
561.78
818.72
167,715.83
205
1,380.50
559.05
821.45
166,894.38
206
1,380.50
556.31
824.19
166,070.19
207
1,380.50
553.57
826.93
165,243.26
208
1,380.50
550.81
829.69
164,413.57
209
1,380.50
548.05
832.45
163,581.12
210
1,380.50
545.27
835.23
162,745.89
211
1,380.50
542.49
838.01
161,907.87
212
1,380.50
539.69
840.81
161,067.07
213
1,380.50
536.89
843.61
160,223.46
214
1,380.50
534.08
846.42
159,377.04
215
1,380.50
531.26
849.24
158,527.79
216
1,380.50
528.43
852.07
157,675.72
217
1,380.50
525.59
854.91
156,820.80
218
1,380.50
522.74
857.76
155,963.04
219
1,380.50
519.88
860.62
155,102.42
220
1,380.50
517.01
863.49
154,238.92
221
1,380.50
514.13
866.37
153,372.55
222
1,380.50
511.24
869.26
152,503.30
223
1,380.50
508.34
872.16
151,631.14
224
1,380.50
505.44
875.06
150,756.08
225
1,380.50
502.52
877.98
149,878.10
226
1,380.50
499.59
880.91
148,997.19
227
1,380.50
496.66
883.84
148,113.35
228
1,380.50
493.71
886.79
147,226.56
229
1,380.50
490.76
889.74
146,336.82
230
1,380.50
487.79
892.71
145,444.10
231
1,380.50
484.81
895.69
144,548.42
232
1,380.50
481.83
898.67
143,649.75
233
1,380.50
478.83
901.67
142,748.08
234
1,380.50
475.83
904.67
141,843.41
235
1,380.50
472.81
907.69
140,935.72
236
1,380.50
469.79
910.71
140,025.00
237
1,380.50
466.75
913.75
139,111.25
238
1,380.50
463.70
916.80
138,194.46
239
1,380.50
460.65
919.85
137,274.61
240
1,380.50
457.58
922.92
136,351.69
241
1,380.50
454.51
925.99
135,425.69
242
1,380.50
451.42
929.08
134,496.61
243
1,380.50
448.32
932.18
133,564.43
244
1,380.50
445.21
935.29
132,629.15
245
1,380.50
442.10
938.40
131,690.75
246
1,380.50
438.97
941.53
130,749.22
247
1,380.50
435.83
944.67
129,804.55
248
1,380.50
432.68
947.82
128,856.73
249
1,380.50
429.52
950.98
127,905.75
250
1,380.50
426.35
954.15
126,951.60
251
1,380.50
423.17
957.33
125,994.27
252
1,380.50
419.98
960.52
125,033.76
253
1,380.50
416.78
963.72
124,070.03
254
1,380.50
413.57
966.93
123,103.10
255
1,380.50
410.34
970.16
122,132.95
256
1,380.50
407.11
973.39
121,159.56
257
1,380.50
403.87
976.63
120,182.92
258
1,380.50
400.61
979.89
119,203.03
259
1,380.50
397.34
983.16
118,219.87
260
1,380.50
394.07
986.43
117,233.44
261
1,380.50
390.78
989.72
116,243.72
262
1,380.50
387.48
993.02
115,250.70
263
1,380.50
384.17
996.33
114,254.37
264
1,380.50
380.85
999.65
113,254.71
265
1,380.50
377.52
1,002.98
112,251.73
266
1,380.50
374.17
1,006.33
111,245.40
267
1,380.50
370.82
1,009.68
110,235.72
268
1,380.50
367.45
1,013.05
109,222.67
269
1,380.50
364.08
1,016.42
108,206.25
270
1,380.50
360.69
1,019.81
107,186.44
271
1,380.50
357.29
1,023.21
106,163.22
272
1,380.50
353.88
1,026.62
105,136.60
273
1,380.50
350.46
1,030.04
104,106.56
274
1,380.50
347.02
1,033.48
103,073.08
275
1,380.50
343.58
1,036.92
102,036.16
276
1,380.50
340.12
1,040.38
100,995.78
277
1,380.50
336.65
1,043.85
99,951.93
278
1,380.50
333.17
1,047.33
98,904.60
279
1,380.50
329.68
1,050.82
97,853.78
280
1,380.50
326.18
1,054.32
96,799.46
281
1,380.50
322.66
1,057.84
95,741.63
282
1,380.50
319.14
1,061.36
94,680.27
283
1,380.50
315.60
1,064.90
93,615.37
284
1,380.50
312.05
1,068.45
92,546.92
285
1,380.50
308.49
1,072.01
91,474.91
286
1,380.50
304.92
1,075.58
90,399.32
287
1,380.50
301.33
1,079.17
89,320.16
288
1,380.50
297.73
1,082.77
88,237.39
289
1,380.50
294.12
1,086.38
87,151.01
290
1,380.50
290.50
1,090.00
86,061.02
291
1,380.50
286.87
1,093.63
84,967.39
292
1,380.50
283.22
1,097.28
83,870.11
293
1,380.50
279.57
1,100.93
82,769.18
294
1,380.50
275.90
1,104.60
81,664.58
295
1,380.50
272.22
1,108.28
80,556.29
296
1,380.50
268.52
1,111.98
79,444.31
297
1,380.50
264.81
1,115.69
78,328.63
298
1,380.50
261.10
1,119.40
77,209.22
299
1,380.50
257.36
1,123.14
76,086.09
300
1,380.50
253.62
1,126.88
74,959.21
301
1,380.50
249.86
1,130.64
73,828.57
302
1,380.50
246.10
1,134.40
72,694.17
303
1,380.50
242.31
1,138.19
71,555.98
304
1,380.50
238.52
1,141.98
70,414.00
305
1,380.50
234.71
1,145.79
69,268.21
306
1,380.50
230.89
1,149.61
68,118.61
307
1,380.50
227.06
1,153.44
66,965.17
308
1,380.50
223.22
1,157.28
65,807.89
309
1,380.50
219.36
1,161.14
64,646.75
310
1,380.50
215.49
1,165.01
63,481.74
311
1,380.50
211.61
1,168.89
62,312.84
312
1,380.50
207.71
1,172.79
61,140.05
313
1,380.50
203.80
1,176.70
59,963.35
314
1,380.50
199.88
1,180.62
58,782.73
315
1,380.50
195.94
1,184.56
57,598.17
316
1,380.50
191.99
1,188.51
56,409.66
317
1,380.50
188.03
1,192.47
55,217.20
318
1,380.50
184.06
1,196.44
54,020.75
319
1,380.50
180.07
1,200.43
52,820.32
320
1,380.50
176.07
1,204.43
51,615.89
321
1,380.50
172.05
1,208.45
50,407.44
322
1,380.50
168.02
1,212.48
49,194.97
323
1,380.50
163.98
1,216.52
47,978.45
324
1,380.50
159.93
1,220.57
46,757.88
325
1,380.50
155.86
1,224.64
45,533.24
326
1,380.50
151.78
1,228.72
44,304.52
327
1,380.50
147.68
1,232.82
43,071.70
328
1,380.50
143.57
1,236.93
41,834.77
329
1,380.50
139.45
1,241.05
40,593.72
330
1,380.50
135.31
1,245.19
39,348.53
331
1,380.50
131.16
1,249.34
38,099.19
332
1,380.50
127.00
1,253.50
36,845.69
333
1,380.50
122.82
1,257.68
35,588.01
334
1,380.50
118.63
1,261.87
34,326.14
335
1,380.50
114.42
1,266.08
33,060.06
336
1,380.50
110.20
1,270.30
31,789.76
337
1,380.50
105.97
1,274.53
30,515.22
338
1,380.50
101.72
1,278.78
29,236.44
339
1,380.50
97.45
1,283.05
27,953.40
340
1,380.50
93.18
1,287.32
26,666.07
341
1,380.50
88.89
1,291.61
25,374.46
342
1,380.50
84.58
1,295.92
24,078.54
343
1,380.50
80.26
1,300.24
22,778.30
344
1,380.50
75.93
1,304.57
21,473.73
345
1,380.50
71.58
1,308.92
20,164.81
346
1,380.50
67.22
1,313.28
18,851.53
347
1,380.50
62.84
1,317.66
17,533.87
348
1,380.50
58.45
1,322.05
16,211.81
349
1,380.50
54.04
1,326.46
14,885.35
350
1,380.50
49.62
1,330.88
13,554.47
351
1,380.50
45.18
1,335.32
12,219.15
352
1,380.50
40.73
1,339.77
10,879.38
353
1,380.50
36.26
1,344.24
9,535.15
354
1,380.50
31.78
1,348.72
8,186.43
355
1,380.50
27.29
1,353.21
6,833.22
356
1,380.50
22.78
1,357.72
5,475.50
357
1,380.50
18.25
1,362.25
4,113.25
358
1,380.50
13.71
1,366.79
2,746.46
359
1,380.50
9.15
1,371.35
1,375.11
360
1,379.70
4.58
1,375.11
0.00
Totals
496,979.20
207,818.20
289,161.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044